DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.60
Today's Fair Value
$9.90 -27.21%
Margin of Safety
-37.37%
Projected Value (5Y)
$15.94 +17.21%
Dividends Paid (5Y)
$1.79
DCF Inputs
Scenario
%
Regression: 25.14% | CAGR (5y): -21.09%
%
Regression: -0.31% | CAGR (5y): -0.47%
%
Regression: 23.56% | CAGR (5y): -6.09%
Capped at 30.00x (Historical 5y: 8.68x)
%